no costs have been factored in at all. this is impossible because there are so many unknowns ie how much capex, how many more holes to drill, OPEX, resource size...etc...
my post was only to demonstraight that MOG share price has big potential.
there is no point in running detailed numbers as we dont even know if they will find gas!